Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $66,255 initial cash invested.
-10.16%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,591
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $3,152 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$3,152
Mortgage P&I
62%
$1,599
Property Taxes
30%
$775
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0